GUDBRANSDALEN EIENDOM AS

0272 OSLO

Finances

Share Ownership

Return on Equity

−13,81 %

Current Ratio

0,47

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	319 000	356 000	1 055 000	284 000
Net Income	−29 000	169 000	43 000	11 000
Total Assets	23 022 000	17 355 000	13 870 000	16 258 000
Total Equity	210 000	240 000	71 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	319 000	356 000	1 055 000	284 000
Expenditure	314 000	138 000	994 000	274 000
Operating Profit	5 000	218 000	61 000	10 000
Financial Income	0	0	0	1 000
Financial Costs	43 000	2 000	0	−1 000
Financial Balance	−43 000	−2 000	0	2 000
Earnings Before Tax	−37 000	216 000	62 000	12 000
Tax	−8 000	48 000	18 000	1 000
Net Income	−29 000	169 000	43 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 314 000	12 314 000	12 314 000	13 847 000
Total Current Assets	10 708 000	5 041 000	1 557 000	2 410 000
Total Assets	23 022 000	17 355 000	13 870 000	16 258 000
Total Retained Equity	180 000	210 000	41 000	−3 000
Total Equity	210 000	240 000	71 000	27 000
Total Long-Term Debt	58 000	66 000	18 000	0
Total Current Debt	22 754 000	17 049 000	13 781 000	16 230 000
Total Equity and Debt	23 022 000	17 355 000	13 870 000	16 258 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	319 000	356 000	1 055 000	284 000
Revenue	319 000	356 000	1 055 000	284 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	314 000	138 000	994 000	274 000
Operating Profit	5 000	218 000	61 000	10 000
Financial Income	0	0	0	1 000
Financial Costs	43 000	2 000	0	−1 000
Financial Balance	−43 000	−2 000	0	2 000
Dividends	0	0	0	0
Net Income	−29 000	169 000	43 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 314 000	12 314 000	12 314 000	13 847 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 314 000	12 314 000	12 314 000	13 847 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 314 000	12 314 000	12 314 000	13 847 000
Stock	10 452 000	4 951 000	1 513 000	2 198 000
Total Investments	0	0	0	0
Cash, Bank	256 000	77 000	31 000	213 000
Total Current Assets	10 708 000	5 041 000	1 557 000	2 410 000
Total Assets	23 022 000	17 355 000	13 870 000	16 258 000
Total Equity	210 000	240 000	71 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	58 000	66 000	18 000	0
Creditors	566 000	14 000	29 000	50 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 689 000	3 040 000	552 000	329 000
Total Current Debt	22 754 000	17 049 000	13 781 000	16 230 000
Total Equity and Debt	23 022 000	17 355 000	13 870 000	16 258 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,81 %	70,42 %	60,56 %	40,74 %
Debt-to-Equity Ratio	0,28	0,28	0,25	0
Operating Profit Margin	1,57 %	61,24 %	5,78 %	3,52 %
Current Ratio	0,47	0,3	0,11	0,15
Quick Ratio	0,87	0,42	0,13	0,17
Equity Ratio	0,01	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %